Frontier Developments plc (AIM:FDEV)
London
· Delayed Price · Currency is GBP · Price in GBX 523.00
+8.00 (1.55%)
At close: Dec 5, 2025
Frontier Developments Cash Flow Statement
Financials in millions GBP. Fiscal year is June - May.
Millions GBP. Fiscal year is Jun - May.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 | 2020 - 2016 |
| Net Income | 16.39 | -21.47 | -20.91 | 9.63 | 21.56 | Upgrade
|
| Depreciation & Amortization | 3.29 | 5.48 | 5.25 | 5.3 | 2.85 | Upgrade
|
| Other Amortization | 20.15 | 31.41 | 36.19 | 26.9 | 15.32 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 16.93 | 18.12 | 7.4 | - | Upgrade
|
| Stock-Based Compensation | 2.37 | 2.78 | 3.34 | 2.45 | 2.16 | Upgrade
|
| Other Operating Activities | -1.84 | -2.62 | -2.1 | -4.04 | -1.83 | Upgrade
|
| Change in Accounts Receivable | 1.47 | 3.66 | 11.08 | -10.96 | -1.23 | Upgrade
|
| Change in Accounts Payable | 0.64 | -4.56 | -3.11 | 4.47 | 0.12 | Upgrade
|
| Change in Unearned Revenue | -0.96 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | Upgrade
|
| Operating Cash Flow | 41.51 | 31.63 | 47.88 | 41.16 | 38.95 | Upgrade
|
| Operating Cash Flow Growth | 31.24% | -33.94% | 16.33% | 5.65% | 20.17% | Upgrade
|
| Capital Expenditures | -0.34 | -0.96 | -1.34 | -2.5 | -1.38 | Upgrade
|
| Cash Acquisitions | - | -1.52 | -9.61 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -26.37 | -26.22 | -42.05 | -36.24 | -31.5 | Upgrade
|
| Other Investing Activities | 0.8 | 0.83 | 0.68 | 0.06 | 0.05 | Upgrade
|
| Investing Cash Flow | -25.91 | -27.87 | -52.31 | -38.69 | -32.83 | Upgrade
|
| Long-Term Debt Repaid | -1.73 | -1.67 | -2.72 | -1.42 | -1.38 | Upgrade
|
| Net Debt Issued (Repaid) | -1.73 | -1.67 | -2.72 | -1.42 | -1.38 | Upgrade
|
| Issuance of Common Stock | 0.12 | - | 0.31 | 0.9 | 2.68 | Upgrade
|
| Repurchase of Common Stock | - | - | -3 | -5 | -10 | Upgrade
|
| Other Financing Activities | -1.03 | -0.84 | -0.61 | -0.65 | -0.78 | Upgrade
|
| Financing Cash Flow | -2.64 | -2.51 | -6.02 | -6.17 | -9.48 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.02 | -0.04 | 0.06 | -0.02 | 0.02 | Upgrade
|
| Net Cash Flow | 12.98 | 1.21 | -10.39 | -3.72 | -3.33 | Upgrade
|
| Free Cash Flow | 41.17 | 30.67 | 46.54 | 38.66 | 37.58 | Upgrade
|
| Free Cash Flow Growth | 34.24% | -34.11% | 20.39% | 2.87% | 18.36% | Upgrade
|
| Free Cash Flow Margin | 45.44% | 34.35% | 44.50% | 33.90% | 41.44% | Upgrade
|
| Free Cash Flow Per Share | 1.02 | 0.79 | 1.19 | 0.95 | 0.93 | Upgrade
|
| Cash Interest Paid | 1.03 | 0.84 | 0.61 | 0.65 | 0.78 | Upgrade
|
| Cash Income Tax Paid | -5.81 | -9.21 | -3.81 | -3.96 | -0.04 | Upgrade
|
| Levered Free Cash Flow | 5.46 | 1.43 | 0.34 | -3.93 | -4.27 | Upgrade
|
| Unlevered Free Cash Flow | 6.11 | 1.95 | 0.34 | -3.56 | -3.82 | Upgrade
|
| Change in Working Capital | 1.15 | -0.88 | 7.99 | -6.48 | -1.1 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.